[THRIVEN] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.65%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 26,986 8,790 1,365 44,680 18,845 10,913 5,305 195.48%
PBT 563 -4,747 -3,776 9,008 11,218 -4,279 -2,220 -
Tax -1,273 -438 -225 -3,421 -702 -152 -150 315.52%
NP -710 -5,185 -4,001 5,587 10,516 -4,431 -2,370 -55.19%
-
NP to SH 1,596 -3,706 -3,090 9,866 10,569 -4,056 -2,260 -
-
Tax Rate 226.11% - - 37.98% 6.26% - - -
Total Cost 27,696 13,975 5,366 39,093 8,329 15,344 7,675 135.08%
-
Net Worth 160,725 142,236 137,333 95,981 141,528 125,325 125,555 17.87%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 160,725 142,236 137,333 95,981 141,528 125,325 125,555 17.87%
NOSH 376,699 251,132 228,888 228,527 228,272 227,865 228,282 39.59%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -2.63% -58.99% -293.11% 12.50% 55.80% -40.60% -44.67% -
ROE 0.99% -2.61% -2.25% 10.28% 7.47% -3.24% -1.80% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.75 3.83 0.60 19.55 8.26 4.79 2.32 177.67%
EPS 0.68 -1.48 -1.35 2.88 4.63 -1.78 -0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.60 0.42 0.62 0.55 0.55 10.62%
Adjusted Per Share Value based on latest NOSH - 225,714
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.93 1.61 0.25 8.17 3.45 2.00 0.97 195.31%
EPS 0.29 -0.68 -0.56 1.80 1.93 -0.74 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2939 0.2601 0.2511 0.1755 0.2588 0.2291 0.2296 17.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.91 0.69 0.39 0.45 0.455 0.405 -
P/RPS 5.35 23.75 115.70 1.99 5.45 9.50 17.43 -54.46%
P/EPS 90.48 -56.33 -51.11 9.03 9.72 -25.56 -40.91 -
EY 1.11 -1.78 -1.96 11.07 10.29 -3.91 -2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.47 1.15 0.93 0.73 0.83 0.74 13.92%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 16/11/15 21/08/15 28/05/15 16/02/15 21/11/14 19/08/14 19/05/14 -
Price 0.45 0.635 0.935 0.42 0.44 0.475 0.46 -
P/RPS 4.19 16.57 156.78 2.15 5.33 9.92 19.79 -64.44%
P/EPS 70.81 -39.31 -69.26 9.73 9.50 -26.69 -46.46 -
EY 1.41 -2.54 -1.44 10.28 10.52 -3.75 -2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.02 1.56 1.00 0.71 0.86 0.84 -11.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment